Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Entrepenør Carsten Christensen ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.4% 12.7% 17.1% 30.5% 8.6% 4.0% 12.8% 12.8%   Credit score (0-100)   8 19 9 1 28 49 18 18   Credit rating   B BB BB C BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,449 3,295 1,352 4,053 4,443 0.0 0.0   EBITDA   0.0 215 617 -766 1,738 1,101 0.0 0.0   EBIT   0.0 209 530 -930 1,672 687 0.0 0.0   Pre-tax profit (PTP)   0.0 190.9 502.3 -960.0 1,639.4 674.9 0.0 0.0   Net earnings   0.0 148.6 391.0 -752.9 1,273.5 527.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 191 502 -960 1,639 675 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 218 660 576 729 1,330 0.0 0.0   Shareholders equity total   0.0 199 590 -163 1,110 1,520 1,348 1,348   Interest-bearing liabilities   0.0 216 49.2 22.7 201 339 0.0 0.0   Balance sheet total (assets)   0.0 959 2,340 1,257 2,540 3,189 1,348 1,348   Net Debt   0.0 216 49.2 22.7 -165 -87.5 -1,348 -1,348     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 1,449 3,295 1,352 4,053 4,443 0.0 0.0   Gross profit growth   0.0% 0.0% 127.3% -59.0% 199.8% 9.6% -100.0% 0.0%   Employees   0 3 8 6 6 7 0 0   Employee growth %   0.0% 0.0% 166.7% -25.0% 0.0% 16.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 959 2,340 1,257 2,540 3,189 1,348 1,348   Balance sheet change%   0.0% 0.0% 144.1% -46.3% 102.1% 25.6% -57.7% 0.0%   Added value   0.0 215.2 616.7 -766.0 1,835.7 1,100.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 212 354 -248 87 187 -1,330 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 14.4% 16.1% -68.8% 41.2% 15.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 21.8% 32.1% -48.9% 84.4% 24.0% 0.0% 0.0%   ROI %   0.0% 45.7% 88.8% -242.0% 218.4% 39.6% 0.0% 0.0%   ROE %   0.0% 74.8% 99.2% -81.6% 107.6% 40.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 20.7% 25.2% -11.5% 43.7% 47.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 100.4% 8.0% -3.0% -9.5% -7.9% 0.0% 0.0%   Gearing %   0.0% 108.8% 8.3% -13.9% 18.1% 22.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.4% 20.7% 114.5% 29.0% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 1.0 0.5 1.5 1.4 0.0 0.0   Current Ratio   0.0 1.0 1.0 0.5 1.5 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 365.3 426.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 22.6 27.7 -739.0 631.7 532.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 72 77 -128 306 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 72 77 -128 290 157 0 0   EBIT / employee   0 70 66 -155 279 98 0 0   Net earnings / employee   0 50 49 -125 212 75 0 0